Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.24% first-year return on $97,968 initial cash invested.
-18.24%
Cash On Cash
1.79%
Cap Rate
0.29
DSCR
$2,204
Rent
-$1,489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,204 income − $3,693 expenses = $1,489 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,968
Downpayment
20%
$76,160
Closing costs
1%
$3,808
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,204
Total Expenses
$3,693
Mortgage P&I
89%
$1,968
Property Taxes
24%
$527
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$551